[PIE] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
06-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -8.25%
YoY- -21.82%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 293,885 287,202 282,757 269,103 249,348 225,902 230,308 17.66%
PBT 28,930 31,132 30,957 32,054 35,062 33,205 35,492 -12.75%
Tax -4,633 -5,469 -7,233 -8,012 -8,858 -7,923 -7,377 -26.68%
NP 24,297 25,663 23,724 24,042 26,204 25,282 28,115 -9.27%
-
NP to SH 24,297 25,663 23,724 24,042 26,204 25,282 28,115 -9.27%
-
Tax Rate 16.01% 17.57% 23.36% 25.00% 25.26% 23.86% 20.78% -
Total Cost 269,588 261,539 259,033 245,061 223,144 200,620 202,193 21.16%
-
Net Worth 238,071 233,509 222,114 216,213 228,399 222,616 213,713 7.46%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 44,788 22,388 22,388 22,388 22,388 22,388 22,388 58.83%
Div Payout % 184.34% 87.24% 94.37% 93.12% 85.44% 88.56% 79.63% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 238,071 233,509 222,114 216,213 228,399 222,616 213,713 7.46%
NOSH 63,997 63,975 64,009 63,968 63,977 63,970 63,986 0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.27% 8.94% 8.39% 8.93% 10.51% 11.19% 12.21% -
ROE 10.21% 10.99% 10.68% 11.12% 11.47% 11.36% 13.16% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 459.21 448.93 441.74 420.68 389.74 353.14 359.93 17.65%
EPS 37.97 40.11 37.06 37.58 40.96 39.52 43.94 -9.28%
DPS 70.00 35.00 35.00 35.00 35.00 35.00 35.00 58.80%
NAPS 3.72 3.65 3.47 3.38 3.57 3.48 3.34 7.45%
Adjusted Per Share Value based on latest NOSH - 63,968
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 76.52 74.78 73.63 70.07 64.93 58.82 59.97 17.65%
EPS 6.33 6.68 6.18 6.26 6.82 6.58 7.32 -9.24%
DPS 11.66 5.83 5.83 5.83 5.83 5.83 5.83 58.80%
NAPS 0.6199 0.608 0.5784 0.563 0.5947 0.5797 0.5565 7.46%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 4.26 3.95 4.04 4.11 4.20 4.20 4.29 -
P/RPS 0.93 0.88 0.91 0.98 1.08 1.19 1.19 -15.16%
P/EPS 11.22 9.85 10.90 10.94 10.25 10.63 9.76 9.74%
EY 8.91 10.16 9.17 9.14 9.75 9.41 10.24 -8.86%
DY 16.43 8.86 8.66 8.52 8.33 8.33 8.16 59.52%
P/NAPS 1.15 1.08 1.16 1.22 1.18 1.21 1.28 -6.89%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 20/05/11 28/02/11 12/11/10 06/08/10 21/05/10 25/02/10 06/11/09 -
Price 4.26 3.87 4.04 4.16 4.48 4.00 4.26 -
P/RPS 0.93 0.86 0.91 0.99 1.15 1.13 1.18 -14.68%
P/EPS 11.22 9.65 10.90 11.07 10.94 10.12 9.70 10.20%
EY 8.91 10.37 9.17 9.03 9.14 9.88 10.31 -9.27%
DY 16.43 9.04 8.66 8.41 7.81 8.75 8.22 58.74%
P/NAPS 1.15 1.06 1.16 1.23 1.25 1.15 1.28 -6.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment